Highlights

[KKB] QoQ TTM Result on 2020-12-31 [#4]

Stock [KKB]: KKB ENGINEERING BHD
Announcement Date 23-Feb-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Dec-2020  [#4]
Profit Trend QoQ -     -58.36%    YoY -     -63.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 407,867 471,162 518,887 549,453 559,031 545,548 492,253 -11.73%
  QoQ % -13.43% -9.20% -5.56% -1.71% 2.47% 10.83% -
  Horiz. % 82.86% 95.72% 105.41% 111.62% 113.57% 110.83% 100.00%
PBT 35,479 70,160 82,120 82,662 77,690 59,806 41,645 -10.09%
  QoQ % -49.43% -14.56% -0.66% 6.40% 29.90% 43.61% -
  Horiz. % 85.19% 168.47% 197.19% 198.49% 186.55% 143.61% 100.00%
Tax -13,685 -15,483 -17,471 -17,108 -16,279 -13,142 -9,802 24.79%
  QoQ % 11.61% 11.38% -2.12% -5.09% -23.87% -34.07% -
  Horiz. % 139.61% 157.96% 178.24% 174.54% 166.08% 134.07% 100.00%
NP 21,794 54,677 64,649 65,554 61,411 46,664 31,843 -22.25%
  QoQ % -60.14% -15.42% -1.38% 6.75% 31.60% 46.54% -
  Horiz. % 68.44% 171.71% 203.02% 205.87% 192.86% 146.54% 100.00%
NP to SH 17,690 42,485 50,784 51,970 48,311 35,652 23,249 -16.59%
  QoQ % -58.36% -16.34% -2.28% 7.57% 35.51% 53.35% -
  Horiz. % 76.09% 182.74% 218.44% 223.54% 207.80% 153.35% 100.00%
Tax Rate 38.57 % 22.07 % 21.27 % 20.70 % 20.95 % 21.97 % 23.54 % 38.78%
  QoQ % 74.76% 3.76% 2.75% -1.19% -4.64% -6.67% -
  Horiz. % 163.85% 93.76% 90.36% 87.94% 89.00% 93.33% 100.00%
Total Cost 386,073 416,485 454,238 483,899 497,620 498,884 460,410 -11.03%
  QoQ % -7.30% -8.31% -6.13% -2.76% -0.25% 8.36% -
  Horiz. % 83.85% 90.46% 98.66% 105.10% 108.08% 108.36% 100.00%
Net Worth 337,707 342,863 348,019 342,863 337,707 317,084 299,038 8.40%
  QoQ % -1.50% -1.48% 1.50% 1.53% 6.50% 6.03% -
  Horiz. % 112.93% 114.66% 116.38% 114.66% 112.93% 106.03% 100.00%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 10,311 15,467 15,467 15,467 15,467 10,311 10,311 -
  QoQ % -33.33% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 100.00% 150.00% 150.00% 150.00% 150.00% 100.00% 100.00%
Div Payout % 58.29 % 36.41 % 30.46 % 29.76 % 32.02 % 28.92 % 44.35 % 19.89%
  QoQ % 60.09% 19.53% 2.35% -7.06% 10.72% -34.79% -
  Horiz. % 131.43% 82.10% 68.68% 67.10% 72.20% 65.21% 100.00%
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 337,707 342,863 348,019 342,863 337,707 317,084 299,038 8.40%
  QoQ % -1.50% -1.48% 1.50% 1.53% 6.50% 6.03% -
  Horiz. % 112.93% 114.66% 116.38% 114.66% 112.93% 106.03% 100.00%
NOSH 257,792 257,792 257,792 257,792 257,792 257,792 257,792 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 5.34 % 11.60 % 12.46 % 11.93 % 10.99 % 8.55 % 6.47 % -11.96%
  QoQ % -53.97% -6.90% 4.44% 8.55% 28.54% 32.15% -
  Horiz. % 82.53% 179.29% 192.58% 184.39% 169.86% 132.15% 100.00%
ROE 5.24 % 12.39 % 14.59 % 15.16 % 14.31 % 11.24 % 7.77 % -23.01%
  QoQ % -57.71% -15.08% -3.76% 5.94% 27.31% 44.66% -
  Horiz. % 67.44% 159.46% 187.77% 195.11% 184.17% 144.66% 100.00%
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 158.22 182.77 201.28 213.14 216.85 211.62 190.95 -11.73%
  QoQ % -13.43% -9.20% -5.56% -1.71% 2.47% 10.82% -
  Horiz. % 82.86% 95.72% 105.41% 111.62% 113.56% 110.82% 100.00%
EPS 6.86 16.48 19.70 20.16 18.74 13.83 9.02 -16.61%
  QoQ % -58.37% -16.35% -2.28% 7.58% 35.50% 53.33% -
  Horiz. % 76.05% 182.71% 218.40% 223.50% 207.76% 153.33% 100.00%
DPS 4.00 6.00 6.00 6.00 6.00 4.00 4.00 -
  QoQ % -33.33% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 100.00% 150.00% 150.00% 150.00% 150.00% 100.00% 100.00%
NAPS 1.3100 1.3300 1.3500 1.3300 1.3100 1.2300 1.1600 8.40%
  QoQ % -1.50% -1.48% 1.50% 1.53% 6.50% 6.03% -
  Horiz. % 112.93% 114.66% 116.38% 114.66% 112.93% 106.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 257,792
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 158.22 182.77 201.28 213.14 216.85 211.62 190.95 -11.73%
  QoQ % -13.43% -9.20% -5.56% -1.71% 2.47% 10.82% -
  Horiz. % 82.86% 95.72% 105.41% 111.62% 113.56% 110.82% 100.00%
EPS 6.86 16.48 19.70 20.16 18.74 13.83 9.02 -16.61%
  QoQ % -58.37% -16.35% -2.28% 7.58% 35.50% 53.33% -
  Horiz. % 76.05% 182.71% 218.40% 223.50% 207.76% 153.33% 100.00%
DPS 4.00 6.00 6.00 6.00 6.00 4.00 4.00 -
  QoQ % -33.33% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 100.00% 150.00% 150.00% 150.00% 150.00% 100.00% 100.00%
NAPS 1.3100 1.3300 1.3500 1.3300 1.3100 1.2300 1.1600 8.40%
  QoQ % -1.50% -1.48% 1.50% 1.53% 6.50% 6.03% -
  Horiz. % 112.93% 114.66% 116.38% 114.66% 112.93% 106.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.7500 1.4100 1.6000 1.5000 1.4900 1.5000 1.2900 -
P/RPS 1.11 0.77 0.79 0.70 0.69 0.71 0.68 38.43%
  QoQ % 44.16% -2.53% 12.86% 1.45% -2.82% 4.41% -
  Horiz. % 163.24% 113.24% 116.18% 102.94% 101.47% 104.41% 100.00%
P/EPS 25.50 8.56 8.12 7.44 7.95 10.85 14.30 46.79%
  QoQ % 197.90% 5.42% 9.14% -6.42% -26.73% -24.13% -
  Horiz. % 178.32% 59.86% 56.78% 52.03% 55.59% 75.87% 100.00%
EY 3.92 11.69 12.31 13.44 12.58 9.22 6.99 -31.88%
  QoQ % -66.47% -5.04% -8.41% 6.84% 36.44% 31.90% -
  Horiz. % 56.08% 167.24% 176.11% 192.27% 179.97% 131.90% 100.00%
DY 2.29 4.26 3.75 4.00 4.03 2.67 3.10 -18.21%
  QoQ % -46.24% 13.60% -6.25% -0.74% 50.94% -13.87% -
  Horiz. % 73.87% 137.42% 120.97% 129.03% 130.00% 86.13% 100.00%
P/NAPS 1.34 1.06 1.19 1.13 1.14 1.22 1.11 13.31%
  QoQ % 26.42% -10.92% 5.31% -0.88% -6.56% 9.91% -
  Horiz. % 120.72% 95.50% 107.21% 101.80% 102.70% 109.91% 100.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date - 16/11/20 13/08/20 21/05/20 18/02/20 13/11/19 15/08/19 -
Price 1.6500 1.5500 1.6500 1.8900 1.9100 1.4000 1.4300 -
P/RPS 1.04 0.85 0.82 0.89 0.88 0.66 0.75 24.23%
  QoQ % 22.35% 3.66% -7.87% 1.14% 33.33% -12.00% -
  Horiz. % 138.67% 113.33% 109.33% 118.67% 117.33% 88.00% 100.00%
P/EPS 24.05 9.41 8.38 9.38 10.19 10.12 15.86 31.82%
  QoQ % 155.58% 12.29% -10.66% -7.95% 0.69% -36.19% -
  Horiz. % 151.64% 59.33% 52.84% 59.14% 64.25% 63.81% 100.00%
EY 4.16 10.63 11.94 10.67 9.81 9.88 6.31 -24.16%
  QoQ % -60.87% -10.97% 11.90% 8.77% -0.71% 56.58% -
  Horiz. % 65.93% 168.46% 189.22% 169.10% 155.47% 156.58% 100.00%
DY 2.42 3.87 3.64 3.17 3.14 2.86 2.80 -9.23%
  QoQ % -37.47% 6.32% 14.83% 0.96% 9.79% 2.14% -
  Horiz. % 86.43% 138.21% 130.00% 113.21% 112.14% 102.14% 100.00%
P/NAPS 1.26 1.17 1.22 1.42 1.46 1.14 1.23 1.61%
  QoQ % 7.69% -4.10% -14.08% -2.74% 28.07% -7.32% -
  Horiz. % 102.44% 95.12% 99.19% 115.45% 118.70% 92.68% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

327  588  582 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.175+0.055 
 LUSTER 0.22-0.025 
 CNI 0.215+0.02 
 FOCUS-WD 0.010.00 
 BJCORP 0.40-0.03 
 DNEX 0.82+0.005 
 PERMAJU 0.18-0.01 
 FOCUS 0.405-0.055 
 KTG 0.245-0.015 
 LUSTER-WA 0.125-0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS